Weatherford International plc
NASDAQ:WFRD
79.16 (USD) • At close October 29, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | 1986 Q3 | 1986 Q2 | 1986 Q1 | 1985 Q4 | 1985 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,409 | 1,405 | 1,358 | 1,362 | 1,313 | 1,274 | 1,186 | 1,209 | 1,120 | 1,064 | 938 | 965 | 945 | 903 | 832 | 842 | 807 | 821 | 1,215 | 985 | 1,314 | 1,309 | 1,346 | 1,429 | 1,444 | 1,448 | 1,423 | 1,490 | 1,460 | 1,363 | 1,386 | 1,406 | 1,356 | 1,402 | 1,585 | 2,012 | 2,237 | 2,390 | 2,794 | 3,727 | 3,877 | 3,711 | 3,596 | 3,738 | 3,820 | 3,868 | 3,837 | 4,058 | 3,818 | 3,778 | 3,599 | 3,709.772 | 3,372.65 | 3,051.814 | 2,856.186 | 2,910.121 | 2,534.157 | 2,438.271 | 2,338.248 | 2,426.081 | 2,149.879 | 1,994.832 | 2,256.141 | 2,634.626 | 2,540.796 | 2,229.25 | 2,195.892 | 2,191.841 | 1,971.991 | 1,815.945 | 1,852.285 | 1,807.588 | 1,696.753 | 1,538.576 | 1,536.011 | 1,461.41 | 1,076.816 | 937.295 | 857.706 | 882.605 | 794.341 | 742.188 | 726.806 | 723.887 | 660.48 | 617.703 | 589.338 | 581.885 | 584.93 | 593.866 | 568.249 | 620.936 | 608.621 | 573 | 526.158 | 534.861 | 462.17 | 421.848 | 395.382 | 372.6 | 323.6 | 343.1 | 353.8 | 424 | 482.5 | 530.8 | 316.8 | 279.4 | 236.8 | 211.5 | 164.6 | 87.4 | 160.6 | 119.9 | 110 | 105.4 | 93.8 | 79.7 | 72.7 | 74.7 | 68.1 | 50.6 | 55.1 | 70.8 | 70.2 | 52.2 | 52.7 | 56.5 | 47.5 | 44.6 | 43.8 | 42.8 | 47.8 | 44.2 | 43.2 | 45.6 | 38.7 | 37.8 | 31 | 33.7 | 25.3 | 24.1 | 14.5 | 15.8 | 14.8 | 13.6 | 9.9 | 8.9 | 4.9 | 1.5 | 0.1 | 0.4 | 0.6 | 0.6 | 0.9 | 1.7 | 3.3 |
Kosten van de omzet
| 917 | 932 | 884 | 899 | 859 | 847 | 790 | 807 | 775 | 756 | 682 | 717 | 686 | 677 | 636 | 520 | 631 | 743 | 913 | 745 | 1,007 | 1,019 | 1,082 | 1,121 | 1,105 | 1,143 | 1,145 | 1,299 | 1,196 | 1,189 | 1,206 | 1,247 | 1,230 | 1,238 | 1,474 | 1,934 | 1,869 | 2,016 | 2,202 | 2,908 | 2,885 | 2,829 | 2,839 | 3,134 | 3,036 | 3,126 | 3,006 | 3,217 | 3,297 | 3,239 | 554 | 619.203 | 524.977 | 421.169 | 353.096 | 2,125.084 | 372.15 | 2,130.083 | 1,749.32 | 1,876.733 | 1,609.241 | 1,442.842 | 1,534.52 | 1,697.705 | 1,640.923 | 1,454.154 | 1,449.678 | 1,427.539 | 1,273.247 | 1,192.468 | 1,164.841 | 1,153.607 | 1,078.286 | 998.272 | 987.641 | 985.694 | 747.973 | 634.219 | 582.736 | 604.554 | 539.279 | 517.429 | 511.891 | 514.766 | 467.357 | 438.502 | 401.895 | 406.541 | 402.68 | 397.244 | 391.024 | 414.004 | 394.509 | 368.698 | 351.501 | 302.795 | 272.113 | 246.827 | 232.578 | 222.4 | 211.8 | 211.7 | 213 | 303.3 | 296 | 287.8 | 201.5 | 173.2 | 164.1 | 151.3 | 117.5 | 79.4 | 116.1 | 83.8 | 77.3 | 73.6 | 63.8 | 55.5 | 48.7 | 51.5 | 46.1 | 32.5 | 37.1 | 49 | 48.2 | 35.8 | 36.4 | 43.3 | 33.1 | 32.5 | 31.3 | 29.4 | 32.6 | 32 | 31.2 | 34.2 | 27.7 | 25.8 | 19.6 | 20.3 | 17.2 | 17.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 492 | 473 | 474 | 463 | 454 | 427 | 396 | 402 | 345 | 308 | 256 | 248 | 259 | 226 | 196 | 322 | 176 | 78 | 302 | 240 | 307 | 290 | 264 | 308 | 339 | 305 | 278 | 191 | 264 | 174 | 180 | 159 | 126 | 164 | 111 | 78 | 368 | 374 | 592 | 819 | 992 | 882 | 757 | 604 | 784 | 742 | 831 | 841 | 521 | 539 | 3,045 | 3,090.569 | 2,847.673 | 2,630.645 | 2,503.09 | 785.037 | 2,162.007 | 308.188 | 588.928 | 549.348 | 540.638 | 551.99 | 721.621 | 936.921 | 899.873 | 775.096 | 746.214 | 764.302 | 698.744 | 623.477 | 687.444 | 653.981 | 618.467 | 540.304 | 548.37 | 475.716 | 328.843 | 303.076 | 274.97 | 278.051 | 255.062 | 224.759 | 214.915 | 209.121 | 193.123 | 179.201 | 187.443 | 175.344 | 182.25 | 196.622 | 177.225 | 206.932 | 214.112 | 204.302 | 174.657 | 232.066 | 190.057 | 175.021 | 162.804 | 150.2 | 111.8 | 131.4 | 140.8 | 120.7 | 186.5 | 243 | 115.3 | 106.2 | 72.7 | 60.2 | 47.1 | 8 | 44.5 | 36.1 | 32.7 | 31.8 | 30 | 24.2 | 24 | 23.2 | 22 | 18.1 | 18 | 21.8 | 22 | 16.4 | 16.3 | 13.2 | 14.4 | 12.1 | 12.5 | 13.4 | 15.2 | 12.2 | 12 | 11.4 | 11 | 12 | 11.4 | 13.4 | 8.1 | 6.3 | 14.5 | 15.8 | 14.8 | 13.6 | 9.9 | 8.9 | 4.9 | 1.5 | 0.1 | 0.4 | 0.6 | 0.6 | 0.9 | 1.7 | 3.3 |
Brutowinstmarge
| 0.349 | 0.337 | 0.349 | 0.34 | 0.346 | 0.335 | 0.334 | 0.333 | 0.308 | 0.289 | 0.273 | 0.257 | 0.274 | 0.25 | 0.236 | 0.382 | 0.218 | 0.095 | 0.249 | 0.244 | 0.234 | 0.222 | 0.196 | 0.216 | 0.235 | 0.211 | 0.195 | 0.128 | 0.181 | 0.128 | 0.13 | 0.113 | 0.093 | 0.117 | 0.07 | 0.039 | 0.165 | 0.156 | 0.212 | 0.22 | 0.256 | 0.238 | 0.211 | 0.162 | 0.205 | 0.192 | 0.217 | 0.207 | 0.136 | 0.143 | 0.846 | 0.833 | 0.844 | 0.862 | 0.876 | 0.27 | 0.853 | 0.126 | 0.252 | 0.226 | 0.251 | 0.277 | 0.32 | 0.356 | 0.354 | 0.348 | 0.34 | 0.349 | 0.354 | 0.343 | 0.371 | 0.362 | 0.365 | 0.351 | 0.357 | 0.326 | 0.305 | 0.323 | 0.321 | 0.315 | 0.321 | 0.303 | 0.296 | 0.289 | 0.292 | 0.29 | 0.318 | 0.301 | 0.312 | 0.331 | 0.312 | 0.333 | 0.352 | 0.357 | 0.332 | 0.434 | 0.411 | 0.415 | 0.412 | 0.403 | 0.345 | 0.383 | 0.398 | 0.285 | 0.387 | 0.458 | 0.364 | 0.38 | 0.307 | 0.285 | 0.286 | 0.092 | 0.277 | 0.301 | 0.297 | 0.302 | 0.32 | 0.304 | 0.33 | 0.311 | 0.323 | 0.358 | 0.327 | 0.308 | 0.313 | 0.314 | 0.309 | 0.234 | 0.303 | 0.271 | 0.285 | 0.313 | 0.318 | 0.276 | 0.278 | 0.25 | 0.284 | 0.317 | 0.368 | 0.398 | 0.32 | 0.261 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 33 | 31 | 31 | 29 | 30 | 27 | 26 | 24 | 23 | 22 | 21 | 22 | 21 | 21 | 21 | 20 | 21 | 23 | 33 | 29 | 35 | 36 | 36 | 33 | 31 | 37 | 38 | 41 | 42 | 36 | 39 | 40 | 33 | 41 | 45 | 52 | 56 | 59 | 64 | 74 | 72 | 75 | 69 | 62 | 65 | 71 | 67 | 63 | 68 | 65 | 62 | 63.538 | 58.888 | 62.231 | 64.547 | 57.637 | 54.457 | 53.53 | -48.857 | 50.216 | 49.3 | 46.113 | 49.021 | 53.564 | 52.026 | 44.43 | 42.639 | 44.904 | 43.199 | 40.7 | 40.514 | 37.384 | 38.241 | 37.361 | 36.443 | 35.3 | 27.14 | 23.903 | 21.019 | 23.833 | 20.445 | 20.021 | 19.443 | 20.341 | 19.993 | 22.596 | 19.999 | 24.439 | 19.624 | 18.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | 0 | 0 | 0 | 651 | 180 | 223 | 248 | 710 | 232 | 247 | 231 | 29 | 31 | 233 | 36 | 36 | 258 | 33 | 265 | 32 | 30 | 34 | 319 | 47 | 45 | 46 | 56 | 41 | 45 | 45 | 47 | 608 | 45 | 49 | 48 | 49 | 37 | 53 | 96 | 0 | 41.981 | 43.03 | 55.829 | 49.831 | 41.969 | 70.041 | 91.152 | 60.191 | 53.963 | 55.887 | 53.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 207 | 0 | 0 | 0 | -465 | 0 | 0 | 0 | -199 | 0 | 0 | 199 | 173 | 192 | 199 | 200 | 234 | 230 | 214 | 232 | 234 | 237 | 230 | 273 | 360 | 291 | 339 | 363 | 499 | 0 | 396 | 414 | 517 | 404 | 392 | 415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 394.506 | 0 | 0 | 0 | 349.098 | 287.453 | 296.625 | 308.744 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 203 | 175 | 205 | 205 | 211 | 198 | 190 | 203 | 201 | 196 | 178 | -20 | 175 | 188 | 188 | 186 | 180 | 223 | 248 | 185 | 232 | 247 | 231 | 29 | 31 | 233 | 36 | 36 | 258 | 33 | 265 | 32 | 30 | 34 | 319 | 47 | 45 | 46 | 56 | 41 | 45 | 45 | 47 | 608 | 45 | 49 | 48 | 49 | 37 | 53 | 96 | 57.266 | 41.981 | 43.03 | 55.829 | 444.337 | 41.969 | 70.041 | -91.152 | 409.289 | 341.416 | 352.512 | 361.875 | 352.006 | 313.107 | 315.086 | 288.041 | 251.878 | 240.105 | 256.325 | 235.069 | 243.256 | 219.128 | 207.728 | 207.202 | 199.929 | 154.336 | 146.782 | 131.109 | 134.98 | 128.867 | 118.741 | 114.124 | 115.074 | 99.864 | 102.033 | 102.281 | 99.747 | 97.366 | 104.307 | 93.842 | 110.546 | 104.899 | 101.743 | 94.869 | 103.634 | 95.443 | 93.442 | 87.551 | 81.1 | 68.7 | 77 | 78 | 80.1 | 65.3 | 66.6 | 46.9 | 42.8 | 25.1 | 23.6 | 19 | 8.1 | 17.8 | 16.5 | 15.7 | 15.7 | 15.1 | 13.2 | 12.9 | 12.5 | 12.5 | 11.4 | 11.5 | 10.9 | 13.2 | 10.4 | 10.9 | 10 | 10.3 | 8 | 9 | 9.2 | 9.4 | 8.5 | 7.9 | 8.4 | 6.8 | 8.7 | 8.2 | 8 | 6.6 | 5.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| -1,166 | -20 | -22 | -31 | -24 | 1 | -5 | 6 | -2 | -14 | 19 | -10 | 4 | 3 | -4 | 3 | -20 | -11 | -25 | -98 | -8 | -1 | -9 | -25 | -6 | -7 | -8 | -6 | -7 | -10 | -11 | -8 | -10 | -7 | 1 | 20 | 12 | -18 | -11 | 20 | -9 | -19 | -9 | -16 | -30 | -18 | -13 | -30 | 0 | 72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.928 | -4.149 | -0.989 | -0.79 | -0.093 | 0.19 | -3.293 | -2.634 | 87.269 | -6.857 | -6.578 | -0.176 | -5.848 | -5.279 | -6.025 | -5.253 | -4.444 | -5.639 | -0.302 | -4.562 | 21.21 | 0 | 180.323 | -6.853 | -6.82 | -6.947 | -5.003 | 0 | 60.295 | 50.282 | 47.643 | 48.414 | 46.7 | 26.2 | 47.5 | 46.3 | 44.8 | 42.4 | 70.4 | 13.1 | 13.6 | 7.6 | 7 | 5.5 | -3.6 | 7.6 | 6.6 | 6.2 | 6.4 | 5.7 | 4.2 | 4.5 | 4.3 | 3.3 | 3.2 | 3.1 | 3.2 | 3.6 | 2.8 | 2.7 | 2.7 | 2.7 | 2.8 | 2.4 | 2.2 | 2.2 | 1.9 | 1.8 | 1.9 | 1.4 | 1.2 | 1.1 | 1.4 | 1.4 | 0.6 | 0 | -53.6 | 0 | 0 | 0 | -15.3 | 0 | 0 | 0 | -3.8 | 0 | 0 | 0 | -21.9 | 0 |
Bedrijfskosten
| -1,166 | 206 | 236 | 247 | 241 | 226 | 211 | 233 | 222 | 204 | 218 | -98 | 196 | 209 | 209 | 158 | 217 | 268 | 281 | 214 | 267 | 283 | 267 | 108 | -14 | 270 | 54 | 1,742 | 300 | 88 | 304 | 399 | 945 | 460 | 364 | 1,030 | 98 | 459 | 191 | 831 | -451 | -352 | -200 | 670 | -239 | -208 | -279 | -245 | 178 | 242 | 158 | 213.266 | 109.271 | 123.954 | 141.208 | 501.974 | 93.535 | 205.324 | 116.911 | 459.505 | 390.716 | 398.625 | 410.896 | 405.57 | 365.133 | 359.516 | 330.68 | 302.71 | 279.155 | 296.036 | 274.793 | 280.547 | 257.559 | 241.796 | 241.011 | 322.498 | 174.619 | 164.107 | 151.952 | 152.965 | 144.033 | 132.737 | 128.314 | 130.971 | 114.218 | 124.327 | 117.718 | 145.396 | 116.99 | 303.169 | 86.989 | 103.726 | 97.952 | 96.74 | 94.869 | 163.929 | 145.725 | 141.085 | 135.965 | 127.8 | 94.9 | 124.5 | 124.3 | 124.9 | 107.7 | 137 | 60 | 56.4 | 32.7 | 30.6 | 24.5 | 4.5 | 25.4 | 23.1 | 21.9 | 22.1 | 20.8 | 17.4 | 17.4 | 16.8 | 15.8 | 14.6 | 14.6 | 14.1 | 16.8 | 13.2 | 13.6 | 12.7 | 13 | 10.8 | 11.4 | 11.4 | 11.6 | 10.4 | 9.7 | 10.3 | 8.2 | 9.9 | 9.3 | 9.4 | 8 | 6.3 | 0 | -53.6 | 0 | 0 | 0 | -15.3 | 0 | 0 | 0 | -3.8 | 0 | 0 | 0 | -21.9 | 0 |
Bedrijfsresultaat
| 243 | 267 | 238 | 216 | 218 | 105 | 185 | 169 | 121 | 72 | 2 | 33 | 71 | 25 | -13 | -107 | -60 | -497 | -822 | -316 | -447 | -118 | -301 | -1,959 | -13 | -73 | -39 | -1,742 | -64 | -127 | -196 | -399 | -945 | -460 | -447 | -1,034 | -98 | -464 | 50 | 32 | 318 | 25 | 130 | -50 | 239 | 55 | 279 | 245 | 343 | -632 | 396 | 399.191 | 415.706 | 297.215 | 2,361.882 | 283.063 | 275.424 | 102.864 | 2,221.337 | 89.843 | 149.922 | 153.365 | 310.725 | 531.351 | 534.74 | 496.924 | 415.534 | 461.592 | 419.589 | 327.441 | 412.651 | 373.434 | 360.908 | 298.508 | 307.359 | 233.236 | 74.206 | 138.969 | 123.018 | 125.086 | 111.029 | 92.022 | 86.601 | 78.15 | 78.905 | 54.874 | 69.725 | 29.948 | 65.26 | -106.547 | 90.236 | 103.206 | 116.16 | 107.562 | 79.788 | 68.137 | 44.332 | 33.936 | 26.839 | 22.4 | 16.9 | 6.9 | 16.5 | -4.2 | 78.8 | 106 | 55.3 | 49.8 | 40 | 29.6 | 22.6 | 3.5 | 19.1 | 13 | 10.8 | 9.7 | 9.2 | 6.8 | 6.6 | 6.4 | 6.2 | 3.5 | 3.4 | 7.7 | 5.2 | 3.2 | 2.7 | 0.5 | 1.4 | 1.3 | 1.1 | 2 | 3.6 | 1.8 | 2.3 | 1.1 | 2.8 | 2.1 | 2.1 | 4 | 0.1 | -1.5 | 14.5 | -37.8 | 14.8 | 13.6 | 9.9 | -6.4 | 4.9 | 1.5 | 0.1 | -3.4 | 0.6 | 0.6 | 0.9 | -20.2 | 3.3 |
Bedrijfsresultaat ratio
| 0.172 | 0.19 | 0.175 | 0.159 | 0.166 | 0.082 | 0.156 | 0.14 | 0.108 | 0.068 | 0.002 | 0.034 | 0.075 | 0.028 | -0.016 | -0.127 | -0.074 | -0.605 | -0.677 | -0.321 | -0.34 | -0.09 | -0.224 | -1.371 | -0.009 | -0.05 | -0.027 | -1.169 | -0.044 | -0.093 | -0.141 | -0.284 | -0.697 | -0.328 | -0.282 | -0.514 | -0.044 | -0.194 | 0.018 | 0.009 | 0.082 | 0.007 | 0.036 | -0.013 | 0.063 | 0.014 | 0.073 | 0.06 | 0.09 | -0.167 | 0.11 | 0.108 | 0.123 | 0.097 | 0.827 | 0.097 | 0.109 | 0.042 | 0.95 | 0.037 | 0.07 | 0.077 | 0.138 | 0.202 | 0.21 | 0.223 | 0.189 | 0.211 | 0.213 | 0.18 | 0.223 | 0.207 | 0.213 | 0.194 | 0.2 | 0.16 | 0.069 | 0.148 | 0.143 | 0.142 | 0.14 | 0.124 | 0.119 | 0.108 | 0.119 | 0.089 | 0.118 | 0.051 | 0.112 | -0.179 | 0.159 | 0.166 | 0.191 | 0.188 | 0.152 | 0.127 | 0.096 | 0.08 | 0.068 | 0.06 | 0.052 | 0.02 | 0.047 | -0.01 | 0.163 | 0.2 | 0.175 | 0.178 | 0.169 | 0.14 | 0.137 | 0.04 | 0.119 | 0.108 | 0.098 | 0.092 | 0.098 | 0.085 | 0.091 | 0.086 | 0.091 | 0.069 | 0.062 | 0.109 | 0.074 | 0.061 | 0.051 | 0.009 | 0.029 | 0.029 | 0.025 | 0.047 | 0.075 | 0.041 | 0.053 | 0.024 | 0.072 | 0.056 | 0.068 | 0.119 | 0.004 | -0.062 | 1 | -2.392 | 1 | 1 | 1 | -0.719 | 1 | 1 | 1 | -8.5 | 1 | 1 | 1 | -11.882 | 1 |
Totaal overige inkomsten en kosten netto
| -65 | -57 | -56 | -36 | -54 | -31 | -66 | -72 | -58 | -48 | -48 | -121 | -55 | -3 | -4 | -268 | -39 | -318 | -877 | 5,342 | -798 | -126 | -307 | -1,979 | -30 | -116 | -13 | 22 | -42 | 117 | -145 | -2 | -10 | -7 | -224 | -1 | -14 | -39 | -23 | 66 | -142 | -346 | -79 | -144 | -30 | -171 | -113 | -30 | -25 | 29 | -17 | -39.421 | -26.261 | -22.367 | -18.566 | -60.808 | -23.008 | -14.186 | -73.077 | -9.177 | -11.046 | -3.871 | -13.539 | -113.274 | -8.243 | 76.062 | 0.499 | -7.473 | 5.431 | -4.945 | -1.582 | 6.679 | -6.351 | -8.078 | 0.515 | 111.815 | -70.622 | 9.85 | -0.403 | 56.812 | 4.374 | 30.054 | 5.873 | 6.824 | -11.987 | 5.904 | 1.991 | -21.964 | -3.346 | -181.538 | 5.89 | 8.066 | 5.9 | 5.453 | 2.611 | -56.625 | 0.309 | 0.54 | 1.804 | 2.8 | -12.1 | 3.7 | 1.1 | -23.1 | 1.7 | -115.3 | 0.8 | 1.7 | 0.5 | 4.3 | 3.3 | 1.3 | 0.2 | 0.3 | -0.1 | 0.5 | 0.2 | 0.1 | 0.1 | -0.1 | 0.4 | 0.2 | 0.3 | 0.8 | 0.4 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.4 | 0.7 | 0.6 | 49.4 | 0.2 | 0.3 | 1.9 | -0.8 | 1.1 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 178 | 210 | 182 | 149 | 164 | 74 | 119 | 97 | 63 | 24 | -46 | -137 | -61 | -58 | -87 | -174 | -159 | -567 | -914 | 5,347 | -784 | -279 | -465 | -2,142 | -172 | -233 | -210 | -1,872 | -226 | -148 | -410 | -537 | -1,084 | -664 | -592 | -1,148 | -226 | -615 | -107 | -315 | 187 | -122 | -5 | -194 | 80 | -91 | 35 | 89 | 191 | -780 | 267 | 247.023 | 274.997 | 161.164 | 80.816 | 106.846 | 156.289 | -7.041 | -51.505 | -11.236 | 48.591 | 55.996 | 206.123 | 431.465 | 465.976 | 371.368 | 363.23 | 408.024 | 370.677 | 286.214 | 376.245 | 347.393 | 327.156 | 263.422 | 286.252 | 327.744 | 59.548 | 128.862 | 108.781 | 162.122 | 95.064 | 100.997 | 71.44 | 64.653 | 44.074 | 39.544 | 46.346 | 7.162 | 41.51 | -127.579 | 68.317 | 84.082 | 95.311 | 90.288 | 67.996 | 0.212 | 33.965 | 20.706 | 15.675 | 12.1 | 4.8 | -3 | 4.3 | -41.4 | 65.8 | -22.9 | 48.1 | 41.6 | 35.5 | 29.4 | 22.2 | 0.9 | 15.1 | 8.9 | 6.6 | 6.4 | 4.7 | 2.8 | 2.6 | 2.1 | 2.7 | 0.2 | 1.4 | 6.5 | 3.5 | 1.6 | 1.3 | 0.7 | 1.7 | 1.6 | 0.7 | 1.4 | 3.3 | 1.8 | 2.2 | 45.8 | 2.1 | 1.3 | 2.8 | 2.3 | 0.8 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.126 | 0.149 | 0.134 | 0.109 | 0.125 | 0.058 | 0.1 | 0.08 | 0.056 | 0.023 | -0.049 | -0.142 | -0.065 | -0.064 | -0.105 | -0.207 | -0.197 | -0.691 | -0.752 | 5.428 | -0.597 | -0.213 | -0.345 | -1.499 | -0.119 | -0.161 | -0.148 | -1.256 | -0.155 | -0.109 | -0.296 | -0.382 | -0.799 | -0.474 | -0.374 | -0.571 | -0.101 | -0.257 | -0.038 | -0.085 | 0.048 | -0.033 | -0.001 | -0.052 | 0.021 | -0.024 | 0.009 | 0.022 | 0.05 | -0.206 | 0.074 | 0.067 | 0.082 | 0.053 | 0.028 | 0.037 | 0.062 | -0.003 | -0.022 | -0.005 | 0.023 | 0.028 | 0.091 | 0.164 | 0.183 | 0.167 | 0.165 | 0.186 | 0.188 | 0.158 | 0.203 | 0.192 | 0.193 | 0.171 | 0.186 | 0.224 | 0.055 | 0.137 | 0.127 | 0.184 | 0.12 | 0.136 | 0.098 | 0.089 | 0.067 | 0.064 | 0.079 | 0.012 | 0.071 | -0.215 | 0.12 | 0.135 | 0.157 | 0.158 | 0.129 | 0 | 0.073 | 0.049 | 0.04 | 0.032 | 0.015 | -0.009 | 0.012 | -0.098 | 0.136 | -0.043 | 0.152 | 0.149 | 0.15 | 0.139 | 0.135 | 0.01 | 0.094 | 0.074 | 0.06 | 0.061 | 0.05 | 0.035 | 0.036 | 0.028 | 0.04 | 0.004 | 0.025 | 0.092 | 0.05 | 0.031 | 0.025 | 0.012 | 0.036 | 0.036 | 0.016 | 0.033 | 0.069 | 0.041 | 0.051 | 1.004 | 0.054 | 0.034 | 0.09 | 0.068 | 0.032 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| -12 | 73 | 59 | 2 | 33 | -16 | 38 | 21 | 26 | 12 | 28 | 20 | 28 | 15 | 23 | 21 | 8 | 12 | 44 | 59 | 31 | 33 | 12 | -46 | 22 | 26 | 32 | 62 | 25 | 17 | 33 | 7 | 692 | -102 | -101 | 52 | -65 | -132 | 11 | 148 | 98 | 11 | 27 | 70 | 49 | 20 | 5 | 203 | 86 | 63 | 137 | 338.739 | 81.856 | 207.292 | 19.277 | 289.888 | 7.157 | 16.207 | -15.531 | 16.014 | -34.369 | 5.441 | 32.463 | 74.321 | 82.99 | 57.875 | 73.625 | 65.682 | 70.429 | 105.271 | 90.299 | 64.061 | 92.953 | 76.575 | 82.935 | 84.434 | 12.249 | 34.137 | 28.346 | 28.417 | 25.226 | 19.965 | 18.835 | 17.108 | 10.032 | 10.716 | 12.745 | 4.045 | -51.719 | 20.016 | 23.098 | 30.365 | 34.789 | 33.408 | 24.486 | 83.824 | 12.442 | 7.502 | 5.682 | 4.6 | 1.8 | -1 | 1.8 | -17.2 | 23 | -8 | 16.8 | 14.4 | 12.4 | 10.3 | 7.9 | -3.7 | 5.3 | 3.1 | 2.3 | 2 | 1.1 | 1 | 1 | 0.2 | 1 | 0.1 | 0.5 | 2.6 | 1.3 | 0.6 | 0.5 | 1 | 1.3 | 1.6 | 0.1 | 0.6 | 1.3 | 0.7 | 0.8 | 18 | 0.7 | 0.5 | 1.1 | 1 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 157 | 125 | 112 | 140 | 123 | 82 | 72 | 72 | 28 | 12 | -74 | -161 | -95 | -78 | -116 | -200 | -174 | -581 | -966 | 5,279 | -821 | -316 | -481 | -2,103 | -199 | -264 | -245 | -1,938 | -256 | -171 | -448 | -549 | -1,780 | -565 | -498 | -1,208 | -170 | -489 | -118 | -475 | 77 | -145 | -41 | -271 | 22 | -118 | 22 | -122 | 191 | 205 | 123 | 253.865 | 190.36 | 110.098 | 59.201 | -186.198 | 144.846 | -26.564 | -40.009 | -30.391 | 77.374 | 41.981 | 164.802 | 348.118 | 370.6 | 370.984 | 264.201 | 331.011 | 292.713 | 165.31 | 281.572 | 272.002 | 234.203 | 186.847 | 203.317 | 243.75 | 47.886 | 95.188 | 80.596 | 133.555 | 70.097 | 73.889 | 52.605 | 46.881 | 34.042 | 28.828 | 33.601 | 3.117 | 93.229 | -147.595 | 45.219 | 54.524 | 60.181 | 56.436 | 43.51 | -83.612 | 21.523 | 13.204 | 6.535 | -10.3 | -11.1 | -2 | 2.5 | -24.2 | 42.8 | -14.9 | 31.3 | 18.2 | 23.1 | 19.1 | 14.3 | 79 | 9.8 | 5.1 | 4.3 | 4.4 | 3.6 | 1.8 | 1.6 | 1.9 | 1.7 | 0.1 | -2.9 | 1.8 | 2.2 | 1 | 0.8 | -0.5 | 0.1 | 0 | 0.6 | 1.4 | 2 | 1.1 | 1.4 | 27.8 | 1.4 | 0.8 | 1.7 | 1.3 | 0.4 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.111 | 0.089 | 0.082 | 0.103 | 0.094 | 0.064 | 0.061 | 0.06 | 0.025 | 0.011 | -0.079 | -0.167 | -0.101 | -0.086 | -0.139 | -0.238 | -0.216 | -0.708 | -0.795 | 5.359 | -0.625 | -0.241 | -0.357 | -1.472 | -0.138 | -0.182 | -0.172 | -1.301 | -0.175 | -0.125 | -0.323 | -0.39 | -1.313 | -0.403 | -0.314 | -0.6 | -0.076 | -0.205 | -0.042 | -0.127 | 0.02 | -0.039 | -0.011 | -0.072 | 0.006 | -0.031 | 0.006 | -0.03 | 0.05 | 0.054 | 0.034 | 0.068 | 0.056 | 0.036 | 0.021 | -0.064 | 0.057 | -0.011 | -0.017 | -0.013 | 0.036 | 0.021 | 0.073 | 0.132 | 0.146 | 0.166 | 0.12 | 0.151 | 0.148 | 0.091 | 0.152 | 0.15 | 0.138 | 0.121 | 0.132 | 0.167 | 0.044 | 0.102 | 0.094 | 0.151 | 0.088 | 0.1 | 0.072 | 0.065 | 0.052 | 0.047 | 0.057 | 0.005 | 0.159 | -0.249 | 0.08 | 0.088 | 0.099 | 0.098 | 0.083 | -0.156 | 0.047 | 0.031 | 0.017 | -0.028 | -0.034 | -0.006 | 0.007 | -0.057 | 0.089 | -0.028 | 0.099 | 0.065 | 0.098 | 0.09 | 0.087 | 0.904 | 0.061 | 0.043 | 0.039 | 0.042 | 0.038 | 0.023 | 0.022 | 0.025 | 0.025 | 0.002 | -0.053 | 0.025 | 0.031 | 0.019 | 0.015 | -0.009 | 0.002 | 0 | 0.014 | 0.033 | 0.042 | 0.025 | 0.032 | 0.61 | 0.036 | 0.021 | 0.055 | 0.039 | 0.016 | 0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 2.14 | 1.71 | 1.54 | 1.94 | 1.71 | 1.14 | 1 | 1.01 | 0.39 | 0.17 | -1.06 | -2.3 | -1.36 | -1.11 | -1.66 | -2.86 | -2.49 | -8.3 | -13.8 | 75.41 | -0.82 | -0.31 | -0.48 | -2.1 | -0.2 | -0.26 | -0.25 | -1.95 | -0.26 | -0.17 | -0.45 | -0.59 | -1.98 | -0.63 | -0.61 | -1.54 | -0.22 | -0.63 | -0.15 | -0.61 | 0.1 | -0.19 | -0.053 | -0.35 | 0.03 | -0.15 | 0.03 | -0.16 | 0.25 | 0.27 | 0.16 | 0.33 | 0.25 | 0.15 | 0.08 | -0.25 | 0.19 | -0.036 | -0.054 | -0.041 | 0.11 | 0.06 | 0.24 | 0.5 | 0.54 | 0.54 | 0.39 | 0.97 | 0.87 | 0.49 | 0.83 | 0.8 | 0.68 | 0.54 | 0.58 | 0.7 | 0.32 | 0.34 | 0.58 | 0.97 | 0.52 | 0.56 | 0.4 | 0.35 | 0.25 | 0.24 | 0.28 | 0.026 | -1.01 | -0.31 | 0.095 | 0.11 | 0.13 | 0.13 | 0.098 | -0.19 | 0.05 | 0.03 | 0.015 | -0.024 | -0.028 | -0.005 | 0.008 | -0.073 | 0.11 | -0.038 | 0.16 | 0.096 | 0.14 | 0.11 | 0.078 | 0.43 | 0.058 | 0.03 | 0.03 | 0.031 | 0.03 | 0.018 | 0.018 | 0.021 | 0.018 | 0.003 | -0.028 | 0.017 | 0.023 | 0.01 | 0.01 | -0.006 | 0.003 | 0 | 0.008 | 0.018 | 0.023 | 0.013 | 0.018 | 0.35 | 0.018 | 0.01 | 0.023 | 0.017 | 0.008 | 0.01 | 0.008 | 0 | 0.005 | 0.003 | 0.005 | 0 | 0.005 | 0 | 0.003 | 0 | 0.003 | 0.003 | 0.003 | 0 | 0.008 |
Verwaterde WPA
| 2.09 | 1.66 | 1.5 | 1.89 | 1.66 | 1.12 | 0.97 | 0.99 | 0.39 | 0.16 | -1.06 | -2.3 | -1.36 | -1.11 | -1.66 | -2.86 | -2.49 | -8.3 | -13.8 | 75.41 | -0.82 | -0.31 | -0.48 | -2.1 | -0.2 | -0.26 | -0.25 | -1.95 | -0.26 | -0.17 | -0.45 | -0.59 | -1.98 | -0.63 | -0.61 | -1.54 | -0.22 | -0.63 | -0.15 | -0.61 | 0.1 | -0.19 | -0.053 | -0.35 | 0.03 | -0.15 | 0.03 | -0.16 | 0.25 | 0.27 | 0.16 | 0.33 | 0.25 | 0.15 | 0.08 | -0.25 | 0.19 | -0.036 | -0.054 | -0.041 | 0.11 | 0.06 | 0.23 | 0.5 | 0.53 | 0.53 | 0.38 | 0.95 | 0.84 | 0.48 | 0.81 | 0.79 | 0.66 | 0.52 | 0.57 | 0.68 | 0.31 | 0.32 | 0.55 | 0.88 | 0.49 | 0.52 | 0.38 | 0.32 | 0.24 | 0.22 | 0.27 | 0.025 | -1.01 | -0.27 | 0.09 | 0.1 | 0.12 | 0.12 | 0.093 | -0.17 | 0.048 | 0.03 | 0.015 | -0.023 | -0.028 | -0.005 | 0.008 | -0.073 | 0.11 | -0.038 | 0.16 | 0.094 | 0.14 | 0.1 | 0.078 | 0.43 | 0.058 | 0.03 | 0.03 | 0.031 | 0.03 | 0.018 | 0.018 | 0.021 | 0.018 | 0.003 | -0.028 | 0.017 | 0.023 | 0.01 | 0.01 | -0.006 | 0.003 | 0 | 0.008 | 0.018 | 0.023 | 0.013 | 0.018 | 0.35 | 0.018 | 0.01 | 0.023 | 0.017 | 0.008 | 0.01 | 0.008 | 0 | 0.005 | 0.003 | 0.005 | 0 | 0.005 | 0 | 0.003 | 0 | 0.003 | 0.003 | 0.003 | 0 | 0.008 |
EBITDA
| 32 | 353 | 323 | 172 | 277 | 186 | 230 | 220 | 195 | 162 | 89 | 15 | 120 | 128 | 94 | 12 | 37 | -395 | 153 | 18 | 150 | 122 | 111 | -31 | 8 | -81 | -56 | -1,748 | 156 | -137 | 73 | -407 | -955 | -545 | -2 | -1,010 | -86 | -477 | 47 | -279 | 442 | 333 | 191 | 281 | 209 | 190 | 266 | 215 | 368 | 268 | 396 | 2,916.724 | 415.706 | 297.215 | 211.888 | 553.652 | 278.615 | 117.05 | 116.911 | 343.544 | 387.831 | 367.058 | 512.119 | 803.348 | 730.114 | 511.228 | 584.323 | 630.329 | 577.284 | 477.856 | 550.599 | 495.879 | 490.577 | 424.898 | 424.981 | 159.664 | 316.481 | 210.316 | 198.021 | 145.457 | 179.433 | 135.181 | 152.671 | 139.9 | 159.196 | 111.151 | 132.635 | -95.165 | 129.505 | 138.368 | 145.167 | 161.121 | 176.541 | 161.683 | 130.388 | 185.057 | 94.305 | 81.039 | 73.449 | 66.3 | 43.1 | 50.7 | 61.7 | 63.7 | 119.5 | 291.7 | 67.6 | 61.7 | 47.1 | 32.3 | 24.8 | -1.4 | 26.5 | 19.3 | 17.1 | 15.6 | 14.7 | 10.9 | 11 | 10.8 | 9.4 | 6.6 | 6.2 | 10.1 | 8.4 | 5.9 | 5.2 | 3 | 3.8 | 4.1 | 3.3 | 3.9 | 5.4 | 3 | 3.5 | -46.4 | 4 | 3.2 | 1.3 | 6.2 | 0.4 | -0.9 | 14.5 | -37.8 | 14.8 | 13.6 | 9.9 | -6.4 | 4.9 | 1.5 | 0.1 | -3.4 | 0.6 | 0.6 | 0.9 | -20.2 | 3.3 |
EBITDA ratio
| 0.023 | 0.251 | 0.238 | 0.126 | 0.211 | 0.146 | 0.194 | 0.182 | 0.174 | 0.152 | 0.095 | 0.016 | 0.127 | 0.142 | 0.113 | 0.014 | 0.046 | -0.481 | 0.126 | 0.018 | 0.114 | 0.093 | 0.082 | -0.022 | 0.006 | -0.056 | -0.039 | -1.173 | 0.107 | -0.101 | 0.053 | -0.289 | -0.704 | -0.389 | -0.001 | -0.502 | -0.038 | -0.2 | 0.017 | -0.075 | 0.114 | 0.09 | 0.053 | 0.075 | 0.055 | 0.049 | 0.069 | 0.053 | 0.096 | 0.071 | 0.11 | 0.786 | 0.123 | 0.097 | 0.074 | 0.19 | 0.11 | 0.048 | 0.05 | 0.142 | 0.18 | 0.184 | 0.227 | 0.305 | 0.287 | 0.229 | 0.266 | 0.288 | 0.293 | 0.263 | 0.297 | 0.274 | 0.289 | 0.276 | 0.277 | 0.109 | 0.294 | 0.224 | 0.231 | 0.165 | 0.226 | 0.182 | 0.21 | 0.193 | 0.241 | 0.18 | 0.225 | -0.164 | 0.221 | 0.233 | 0.255 | 0.259 | 0.29 | 0.282 | 0.248 | 0.346 | 0.204 | 0.192 | 0.186 | 0.178 | 0.133 | 0.148 | 0.174 | 0.15 | 0.248 | 0.55 | 0.213 | 0.221 | 0.199 | 0.153 | 0.151 | -0.016 | 0.165 | 0.161 | 0.155 | 0.148 | 0.157 | 0.137 | 0.151 | 0.145 | 0.138 | 0.13 | 0.113 | 0.143 | 0.12 | 0.113 | 0.099 | 0.053 | 0.08 | 0.092 | 0.075 | 0.091 | 0.113 | 0.068 | 0.081 | -1.018 | 0.103 | 0.085 | 0.042 | 0.184 | 0.016 | -0.037 | 1 | -2.392 | 1 | 1 | 1 | -0.719 | 1 | 1 | 1 | -8.5 | 1 | 1 | 1 | -11.882 | 1 |